¥965.00 ($6.10)

-4.00 (-0.41%)

Weekly Expected Move ±1.8%

¥935 ¥952 ¥969 ¥986 ¥1003

JPX · Consumer Defensive · Education & Training Services · Tech Score Neutral · Power 56 · ¥17.1B mcap · 4M float · 0.510% daily turnover

Analysis Technicals Weather Peers

Revenue

$35.1B +10.3% ▲

5Y CAGR: +24.3%

Gross Profit

$11.0B +10.9% ▲

5Y CAGR: +18.5%

Operating Income

$2.2B +98.6% ▲

5Y CAGR: +4.0%

Net Income

$1.1B +117.4% ▲

5Y CAGR: -1.1%

EPS (Diluted)

$61.02 +115.2% ▲

5Y CAGR: -1.1%

EBITDA

$2.8B +31.5% ▲

5Y CAGR: +7.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$25.9B	$29.4B	$30.4B	$31.9B	$35.1B
YoY Growth	+118.7%	+13.3%	+3.4%	+4.9%	+10.3%
Cost of Revenue	$17.2B	$19.6B	$20.5B	$21.9B	$24.1B
Gross Profit	$8.7B	$9.7B	$9.9B	$9.9B	$11.0B
Gross Margin	33.6%	33.1%	32.5%	31.2%	31.4%
R&D Expenses	$393M	$510M	$1.2B	$1.2B	$1.2B
SG&A Expenses	$5.9B	$6.4B	$7.4B	$7.6B	$8.8B
Operating Expenses	$6.3B	$6.9B	$8.6B	$8.8B	$8.8B
Operating Income	$2.4B	$2.8B	$1.3B	$1.1B	$2.2B
Operating Margin	9.4%	9.5%	4.3%	3.4%	6.2%
Interest Expense	$10M	$5M	$5M	$8M	$13M
Income Before Tax	$2.4B	$2.7B	$1.1B	$1.0B	$1.9B
Tax Expense	$954M	$1.1B	$557M	$513M	$781M
Net Income	$1.5B	$1.6B	$561M	$500M	$1.1B
Net Margin	5.7%	5.5%	1.8%	1.6%	3.1%
EPS (Diluted)	$82.99	$90.99	$31.86	$28.36	$61.02
EBITDA	$3.3B	$3.8B	$2.3B	$2.1B	$2.8B
Shares Outstanding	18M	18M	18M	18M	18M

Line Item	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3
Revenue	$9.1B	$8.7B	$8.5B	$7.7B	$10.2B	$9.7B	$9.3B	$8.2B
Cost of Revenue	$5.9B	$5.6B	$6.3B	$5.7B	$6.6B	$6.1B	$6.3B	$6.2B
Gross Profit	$3.1B	$3.1B	$2.3B	$2.0B	$3.6B	$3.6B	$3.0B	$1.9B
Gross Margin	34.6%	35.3%	26.6%	26.4%	35.7%	37.2%	32.2%	23.8%
R&D Expenses	$1.2B	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$962M	$1.9B	$2.3B	$2.4B	$2.2B	$2.1B	$2.5B	$2.5B
Operating Expenses	$2.2B	$1.9B	$2.3B	$2.4B	$2.2B	$2.1B	$2.5B	$2.5B
Operating Income	$940M	$1.2B	-$36M	-$374M	$1.4B	$1.5B	$466M	-$530M
Operating Margin	10.4%	13.4%	-0.4%	-4.9%	13.8%	15.7%	5.0%	-6.5%
Interest Expense	$3M	$2M	$4M	$4M	$3M	$3M	$5M	$4M
Income Before Tax	$841M	$1.2B	-$39M	-$367M	$1.1B	$1.6B	$548M	-$529M
Tax Expense	$368M	$458M	-$11M	-$80M	$414M	$621M	$205M	-$131M
Net Income	$473M	$731M	-$28M	-$286M	$670M	$954M	$343M	-$398M
Net Margin	5.2%	8.4%	-0.3%	-3.7%	6.6%	9.8%	3.7%	-4.9%
EPS (Diluted)	$26.81	$41.42	$-1.53	$-16.22	$37.80	$54.00	$19.35	$-22.55
EBITDA	$1.2B	$1.5B	$197M	-$128M	$1.3B	$1.8B	$708M	-$279M
Shares Outstanding	18M	18M	18M	18M	18M	18M	18M	18M

7030.T JPX